Semi Detached
LU1
4 beds
3 baths
West Hill Road, Luton LU1
East of England, England · LU1
View property listing
Initial Investment
£168,750First YearProfit From Rental Income
£57,290
↗ 34%After 5 Years
Change In Property Value
£99,412
↗ 19%After 5 Years
Return On Investment
93%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £33,480 | £33,982 | £34,492 | £35,354 | £36,238 | £173,546 |
| Total Expenses | £20,418 | £20,481 | £20,542 | £20,639 | £20,738 | £102,818 |
| Profit Before Tax | £13,062 | £13,501 | £13,950 | £14,715 | £15,500 | £70,729 |
| Profit After Tax | £10,580 | £10,936 | £11,299 | £11,920 | £12,555 | £57,290 |
| Change In Property Value | £7,725 | £18,295 | £24,346 | £28,268 | £20,777 | £99,412 |
| Net Return | £18,305 | £29,231 | £35,645 | £40,188 | £33,332 | £156,702 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 11% | 17% | 21% | 24% | 20% | 93% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change